Equity Analysis

Company Profile

Balance Sheet

Emami Ltd

Industry : Personal Care - Indian

BSE Code

ISIN Demat

Book Value()

531162

INE548C01032

53.7479954

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

EMAMILTD

34.77

22809.31

EPS(TTM)

Face Value()

Div & Yield %:

15.03

1.55

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	44.12	44.12	44.45	45.32	45.39	22.70
Reserves Total	2219.58	2041.84	1714.88	1756.68	2019.01	1948.54
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	2263.70	2085.96	1759.33	1802.00	2064.40	1971.24
Secured Loans	10.73	67.58	25.25	52.93	54.34	57.82
Unsecured Loans	9.80	155.93	26.24	105.32	0.00	221.55
Total Debt	20.53	223.51	51.49	158.25	54.34	279.37
Other Liabilities	45.33	44.99	45.43	51.53	47.25	55.79
Total Liabilities	2329.56	2354.46	1856.25	2011.78	2165.99	2306.40
APPLICATION OF FUNDS :
Gross Block	3462.28	3440.26	2954.38	2919.35	2806.67	2622.96
Less : Accumulated Depreciation	2374.08	2169.78	1854.72	1497.27	1163.33	859.62
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1088.20	1270.48	1099.66	1422.08	1643.34	1763.34
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.70	2.63	6.32	8.05	36.33	30.02
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	391.56	360.85	264.32	160.96	187.03	315.32
Current Assets, Loans & Advances
Inventories	292.09	328.71	269.25	225.89	213.54	183.85
Sundry Debtors	259.70	193.55	99.72	181.69	142.25	70.03
Cash and Bank Balance	95.80	55.60	307.93	57.30	110.67	21.55
Loans and Advances	218.25	227.02	146.49	251.84	180.74	138.46
Total Current Assets	865.84	804.89	823.39	716.71	647.21	413.89
Less : Current Liabilities and Provisions
Current Liabilities	365.41	414.37	388.20	376.67	370.32	259.04
Provisions	56.40	57.06	59.64	46.33	31.23	18.50
Total Current Liabilities & Provisions	421.81	471.43	447.85	423.00	401.55	277.54
Net Current Assets	444.03	333.45	375.54	293.71	245.66	136.35
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	428.12	357.78	44.92	42.09	21.27	14.32
Deferred Tax Liability	66.48	74.08	44.92	42.09	36.76	28.26
Net Deferred Tax	361.64	283.70	0.00	0.00	-15.49	-13.94
Other Assets	42.43	103.33	110.41	126.98	69.13	75.30
Total Assets	2329.56	2354.45	1856.25	2011.78	2166.01	2306.40
Contingent Liabilities	39.82	44.82	52.39	45.96	69.12	76.03